[REX] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[REX] REX INDUSTRY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.03%
YoY- -46.43%
Quarter Report
Latest QR
Upcoming QR
REX's Result
REX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 130,752 129,466 129,714 165,460 155,968 148,376 97,890 4.93%
PBT 2,714 -2,994 -2,124 3,258 5,042 5,556 3,166 -2.53%
Tax -682 -250 -48 -660 -192 -2,094 -280 15.97%
NP 2,032 -3,244 -2,172 2,598 4,850 3,462 2,886 -5.67%
-
NP to SH 2,032 -3,244 -2,172 2,598 4,850 3,462 2,886 -5.67%
-
Tax Rate 25.13% - - 20.26% 3.81% 37.69% 8.84% -
Total Cost 128,720 132,710 131,886 162,862 151,118 144,914 95,004 5.18%
-
Net Worth 107,774 110,565 130,431 129,899 126,010 124,363 98,645 1.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 107,774 110,565 130,431 129,899 126,010 124,363 98,645 1.48%
NOSH 56,132 56,124 55,979 55,991 56,004 56,019 40,762 5.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.55% -2.51% -1.67% 1.57% 3.11% 2.33% 2.95% -
ROE 1.89% -2.93% -1.67% 2.00% 3.85% 2.78% 2.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 232.93 230.68 231.72 295.51 278.49 264.87 240.15 -0.50%
EPS 3.62 -5.78 -3.88 4.64 8.66 6.18 7.08 -10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.97 2.33 2.32 2.25 2.22 2.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 56,220
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.88 19.69 19.72 25.16 23.72 22.56 14.88 4.94%
EPS 0.31 -0.49 -0.33 0.40 0.74 0.53 0.44 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1681 0.1983 0.1975 0.1916 0.1891 0.15 1.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.50 0.47 0.89 0.89 0.81 1.09 1.15 -
P/RPS 0.21 0.20 0.38 0.30 0.29 0.41 0.48 -12.85%
P/EPS 13.81 -8.13 -22.94 19.18 9.35 17.64 16.24 -2.66%
EY 7.24 -12.30 -4.36 5.21 10.69 5.67 6.16 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.38 0.38 0.36 0.49 0.48 -9.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.50 0.435 0.83 0.80 0.80 1.10 1.10 -
P/RPS 0.21 0.19 0.36 0.27 0.29 0.42 0.46 -12.24%
P/EPS 13.81 -7.53 -21.39 17.24 9.24 17.80 15.54 -1.94%
EY 7.24 -13.29 -4.67 5.80 10.83 5.62 6.44 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.36 0.34 0.36 0.50 0.45 -8.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment